Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.24% first-year return on $148k initial cash invested.
-8.24%
Cash On Cash
4.33%
Cap Rate
0.73
DSCR
$4,446
Rent
-$1,020
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,446 income − $5,466 expenses = $1,020 out of pocket
Investment Breakdown
|
Purchase Price
$621k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$148k
Downpayment
20%
$124k
Closing costs
1%
$6,213
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,446
Total Expenses
$5,466
Mortgage P&I
69%
$3,086
Property Taxes
10%
$447
Home Insurance
5%
$226
HOA
4%
$195
Property Management
12%
$534
CapEx
4%
$178
Vacancy
3%
$133
Maintenance
4%
$178
Other
11%
$489